Vous êtes sur la page 1sur 33

Page | 1

R E F A C E

This volume of Budget 2012-13, Andhra


Pradesh

Budget

in

Brief

provides

an

overview of the budget proposals of the


Government for the year.

It provides an

analysis of the trends in the receipts and


expenditure for the last few years, sectoral
composition of expenditure under Plan and
Non-Plan, as well as outstanding public debt
and guarantees.

Statistical

tables

and

graphs

are

provided in the book to highlight the salient


features of the Budget 2012-13 and the trends
in State budget over the years.

Budget at a Glance

Page | 2

Budget at a Glance

Page | 3

C O N T E N T S
S.No

TABLE AND CHARTS

Page.No

OVERVIEW OF BUDGET 2012-13


1

Andhra Pradesh Budget at a Glance

4-5

Overall Budgetary position

Revenue Account Receipts and Expenditure

Revenue and expenditure of the State

Annual Plan for 2012-13

Sector-wise allocation (Non-Plan & Plan)

10-12

Trends in Revenue Receipts

14-15

Trends in Revenue Expenditure

16

Revenue Account Surplus or Deficit

17

10

Expenditure on Capital Account

18

11

Public Debt Outstanding

19

12

Loans from Central Government

20

13

Government Guarantees Outstanding

21

ANALYSIS OF BUDGET TRENDS (2006 to 2012)

ALLOCATION TO IMPORTANT SECTORS IN STATE BUDGET (2008-09 to 2012-13)


14

General and Technical Education

22

15

Health and Family Welfare

23

16

Water Supply and Sanitation

24

17

Power Sector

25

18

Irrigation Sector

26

19

Welfare of Scheduled Castes, Scheduled Tribes, Backward Classes

27

and other Social Security and Welfare Programmes


DETAILS OF RECEIPTS AND EXPENDITURE (2006-07 to 2012-13)
20

Revenue Receipts

28-29

21

Revenue Expenditure

30-31

22

Capital Expenditure

32-33

Budget at a Glance

Page | 4
Overview of budget 2012 -13

Andhra Pradesh Budget at a Glance


Rs. In Lakhs
Particulars

Accounts
2010-11

BE 2011-12

R.E 2011-12

B.E 2012-13

I Opening Balance

3222.60

17087.77

-23171.12

-18537.59

II Revenue Receipts

8099630.48

10099526.92

9719433.22

11678696.40

1 Share of Central Taxes

1523675.00

1682603.38

1780409.00

2196491.00

2 Tax Revenue

4513954.70

5643831.00

5339871.00

6602149.00

3 Non Tax Revenue

1071973.14

1233877.83

1223085.51

1385188.75

990027.64

1539214.71

137606.71

1494867.65

1959355.54

2777478.53

2571298.15

2947860.11

1200000

1742922.00

1986791.62

2316417.32

21815

300000.00

100000.00

150000.00

7 Loans from the GOI

224405.57

250305.00

250305.00

225735.00

8 Other Loans

4 Grants-in-aid
III Capital Receipts
5 Open Market Loans
6 Floating Debt (Gross)

426026.53

354349.80

104299.80

114141.40

9 Deposits Transactions
etc.(Net)

69942.58

106395.73

106395.73

117035.39

10 Loans and Advances

17260.77

23506.00

23506.00

24531.00

11 Other Receipts
12 Contingency Fund
(Net)

-94.91

IV Total Receipts (II+III)

10058986.02

12877005.45

12290731.37

14626556.51

V Non-Plan Expenditure
(13+VI)

6682003.66

8098416.75

7917900.51

9182400.58

13 On Revenue Account

5883309.22

7115113.39

7139401.76

8223490.90

14 Of Which Interest
payments

967493.82

1143728.22

1079007.07

1222602.93

VI Capital
Disbursements

798694.44

983303.36

778498.75

958909.68

315.25

23.19

23.19

22.67

15 Capital Expenditure
16 Floating Debt

21815.00

300000.00

100000.00

150000.00

17 Public Debt
Repayment

163905.63

239420.00

239474.05

340170.96

18 Loans from GOI

155714.48

87304.00

87355.64

87355.64

Budget at a Glance

Page | 5
Overview of budget 2012 -13

Andhra Pradesh Budget at a Glance (Continued)


Rs. In Lakhs
Particulars

Accounts
2010-11

BE 2011-12

R.E 2011-12

B.E 2012-13

19 Other Loans

446706.20

344251.00

337964.73

303815.12

10237.88

12305.17

13681.14

77545.29

VII Plan Expenditure

3403376.08

4755785.28

4368197.33

5403066.05

21 On Revenue Account

1970117.27

2601849.53

2502055.30

3010748.28

22 On Capital Account

1112003.82

1785431.17

1496581.45

1997257.37

321254.99

368504.58

369560.58

395060.40

20 Loans and Advances

23 Loans and Advances


VIII Total Expenditure

10085379.74

12854202.03

12286097.84

14585466.63

24 Revenue Expenditure
(13+21)

7853426.49

9716962.92

9641457.06

11234239.18

25 Capital Expenditure
(15+22)

1112319.07

1785454.36

1496604.64

1997280.04

26 Loans and Advances


(20+23)

331492.87

380809.75

383241.72

472605.69

27 Capital
Disbursements (16 to 19)

788141.31

970975.00

764794.42

881341.72

IX Overall Transactions
(IV-VIII)

-26393.72

22803.42

4633.53

41089.88

X Closing Balance
(I + IX)

-23171.12

39891.19

-18537.59

22552.29

XI Revenue Surplus
(II-24)

246203.99

382564.00

77976.16

444457.22

-1180347.18

-1760194.11

-1778364.20

-2000897.51

-212853.36

-616465.89

-699357.13

-778294.58

588963.00

597346.00

676234.00

774288.00

XII Fiscal Deficit


(XI-25-26+10)
XIII Primary Deficit
(XII-14)
GSDP

Budget at a Glance

Page | 6
Overview of budget 2012 -13

Overall Budgetary Position


TABLE - 1

Rs. in Crores

Revenue Receipts

1,16,786.96

Public Debt

28,062.94

Loan Recoveries

245.31

Public Account(Net)

1,170.35
1,46,265.57

Total Receipts
Revenue Expenditure

1,12,342.39

Capital Expenditure

19,972.80

Public Debt Repayment

8,813.42

Loans and Advances

4,726.06
1,45,854.67

Total Expenditure
Net - Surplus

CHART-1

410.90

RECEIPTS AND EXPENDITURE 2012-13

Rs. in Crores
Public Debt
28,062.94

Revenue Receipts
1,16,786.96

Public Account (Net)


1,170.35

Loan Recoveries
245.31

Revenue
Expenditure
1,12,342.39
Capital Expendiure
19,972.80
Public Debt
Repayment
8,813.42
Net Surplus
410.90

Loans and Advances


4,726.06

Budget at a Glance

Page | 7
Overview of budget 2012 -13

R evenue

Account Receipts and Expenditure

The Receipts on revenue Account during the year 2012-13 are estimated at
Rs.116786.96 Crores as against Rs.97194.33 Crores during 2011-12
(Revised Estimate) and the expenditure is estimated to be Rs.112342.39
Crores as against the expenditure of Rs.96414.57 Crores during 2011-12
(Revised Estimate). The Estimate for 2012-13 reveals a Surplus of
Rs.4444.57 Crores.
TABLE - 2

Rs. in Crores
Particulars

Accounts
2010-11

Revised Estimate
2011-12

Budget Estimate
2012-13

Revenue Receipts

80,996.30

97,194.33

1,16,786.96

Revenue Expenditure

78,534.26

96,414.57

1,12,342.39

2,462.04

779.76

4,444.57

Surplus (+) or Deficit (-)

CHART - 2

Rs. in Crores

REVENUE ACCOUNT

140,000.00

1,16,786.96 1,12,342.39

120,000.00
100,000.00
80,000.00

97,194.33
80,996.30

96,414.57

78,534.26

60,000.00
40,000.00
20,000.00
0.00
ACOUNTS 2010-11

REVISED ESTIMATE 2011-12

RECEIPTS

Budget at a Glance

BUDGET ESTIMATE 2012-13

EXPENDITURE

Page | 8
Overview of budget 2012 -13

Revenue

and Expenditure of the State

TABLE - 3

Rs. in Crores

Receipts
1.Taxes and Duties
a)Share of Central Taxes
b)State Taxes and Duties
2.Non-Tax Revenue
a)Interest Receipts
b)Other Non-Tax Revenue
(including Grants-in-aid from
Center)
Total

21,964.91
66,021.49
8,631.96

0.00

Grand Total

1,16,786.96

Total

1,12,342.39

Surplus

4,444.57

Grand Total

1,16,786.96

REVENUE RECEIPTS

CHART- 3

78,173.83
12,917.90
6,625.50
1,292.24
13,332.92

20,168.60
1,16,786.96

Deficit

Expenditure
1.Development Expenditure
2.Debt Services
3.Administrative Services
4.Tax Collection Charges
5.Other Expenditure

Rs. in Crores

INTEREST RECEIPTS
8,631.96
7%

OTHER NON-TAX
REVENUE
20,168.60
17%

STATE TAXES AND


DUTIES
66,021.49
57%

SHARE OF CENTRAL
TAXES
21,964.91
19%

THE BUDGET RUPEE 2012-13


REVENUE EXPENDITURE
ADMINISTRATIVE
SERVICES
6,625.50
6%
TAX COLLECTION

DEBT SERVICES
12,917.90
11%

CHARGES
1,292.24
1%

SURPLUS
4,444.57
4%

DEVELOPMENT
EXPENDITURE
78,173.83
67%

Budget at a Glance

OTHER EXPENDITURE
13,332.92
11%

Page | 9
Overview of budget 2012 -13

Annual

Plan for 2012-13

TABLE 4

Rs. in Crores

Sector

Accounts
2010-11

1.Agriculture, Allied Activities


and Rural Development
2.Irrigation
3.Power
4.Social Services
5.Transport
6.Others(Industries, General
Economic Services etc)
Total
CHART - 4

5,925.21

Budget
Estimate
2011-12
6,320.61

Revised
Estimate
2011-12
6,332.64

Budget
Estimate
2012-13
7,961.43

9,701.13
507.67
12,478.64
1,948.71
1,015.00

15,000.00
625.46
15,947.57
2,928.65
2,093.08

11,800.00
625.46
15,467.42
2,915.65
2,010.09

15,000.00
389.32
19,247.46
3,636.62
2,700.07

31,576.36

42,915.37

39,157.26

48,934.90

Rs. in Crores

ANNUAL PLAN 2012-13


TRANSPORT
3,636.62
7%

OTHERS
2,700.07
6%

AGRICULTURE,
ALLIED ACTIVITIES &
RURAL
DEVELOPMENT
7,961.43
16%

SOCIAL SERVICES
19,247.46
39%

IRRIGATION
15,000
31%
POWER
389.32
1%

PLAN OUTLAYS 2006-07 TO 2012-13


60000
48,934.90

50000
39,157.26

40000
27,170.80

30000
20000

30,617.68

29,390.97

31,576.36

18,206.98

10000
0
ACCTS 06-07 ACCTS 07-08 ACCTS 08-09 ACCTS 09-10 ACCTS 10-11

Budget at a Glance

R.E 2011-12

B.E 2012-13

Page | 10
Overview of budget 2012 -13

Sector-wise

allocation (Non-Plan & Plan)

Rs. in Crores
S.No
A
I

II
IV
V
VI
VII
IX

X
B
XI
XII
XIII
XIV
XV
XVI
XVII
XVII
XIX
XX
XXI
XXII
C
XXIV

SECTOR

(TABLE- 5)

Accounts 2010-11
Non Plan

Plan

ECONOMIC SERVICES

Total

B.E 2011-12
Non
Plan

Plan

Total

16622.22
18782.74
35404.96
20414.52
27412.50
47827.02
%to Total
24.88
55.19
35.11
25.21
57.64
37.21
Agriculture & Allied
Services..
1086.82
2055.94
3142.76
1526.52
2813.60
4340.12
%to Total
1.63
6.04
3.12
1.88
5.92
7.80
Rural Development
2439.58
4437.16
6876.74
2947.24
4344.75
7291.99
%to Total
3.65
13.04
6.82
3.64
9.14
12.77
Irrigation & Flood Control
6007.16
9703.70
15710.86
7382.42
15010.05
22392.47
%to Total
8.99
28.51
15.58
9.12
31.56
40.68
Energy
3680.06
507.67
4187.73
4349.77
625.46
4975.23
%to Total
5.51
1.49
4.15
5.37
1.32
6.69
Industry & Minerals
66.60
402.72
469.32
83.50
775.36
858.86
%to Total
0.10
1.18
0.47
0.10
1.63
1.73
Transport
818.50
1295.21
2113.71
1414.46
2716.15
4130.61
%to Total
1.22
3.81
2.10
1.75
5.71
7.46
Science Tech,
Environment
3.81
2.56
6.37
6.07
2.73
8.80
%to Total
0.01
0.01
0.01
0.01
0.01
0.01
General Eco Services
2519.69
377.78
2897.47
2704.54
1124.40
3828.94
%to Total
3.77
1.11
2.87
3.34
2.36
5.70
SOCIAL SERVICES
14738.68
14574.39
29313.07
19976.85
19391.81
39368.66
%to Total
22.06
42.82
29.06
24.67
40.78
65.44
General Education
9535.04
2072.52
11607.56
12720.41
3840.22
16560.63
%to Total
14.27
6.09
11.51
15.71
8.07
23.78
Sports & Youth Services
13.52
96.97
110.49
16.02
131.85
147.87
%to Total
0.02
0.28
0.11
0.02
0.28
0.30
Technical Education
292.53
360.46
652.99
215.50
620.76
836.26
%to Total
0.44
1.06
0.65
0.27
1.31
1.57
Art and Culture
13.10
12.51
25.61
17.52
25.70
43.22
%to Total
0.02
0.04
0.03
0.02
0.05
0.08
Medical
2270.44
1869.96
4140.40
2922.56
2117.52
5040.08
%to Total
3.40
5.49
4.11
3.61
4.45
8.06
Water Supply , Sanitation
143.74
434.47
578.21
164.78
608.65
773.43
%to Total
0.22
1.28
0.57
0.20
1.28
1.48
Housing
1.63
1625.14
1626.77
2.06
2300.00
2302.06
%to Total
0.00
4.78
1.61
0.00
4.84
4.84
Urban Development
692.34
3361.02
4053.36
1403.24
3676.51
5079.75
%to Total
1.04
9.88
4.02
1.73
7.73
9.46
I&P
97.61
25.95
123.56
104.86
27.55
132.41
%to Total
0.15
0.08
0.12
0.13
0.06
0.19
Welfare
1326.25
3732.84
5059.09
1953.73
4039.03
5992.76
%to Total
1.98
10.97
5.02
2.41
8.49
10.91
Labor and Employment
279.90
67.39
347.29
346.26
147.08
493.34
%to Total
0.42
0.20
0.34
0.43
0.31
0.74
Social Security & Welfare
72.58
915.16
987.74
109.91
1856.94
1966.85
%to Total
0.11
2.69
0.98
0.14
3.90
4.04
GENERAL SERVICES
35459.73
676.63
36136.36
40592.71
753.56
41346.27
%to Total
53.07
1.99
35.83
50.12
1.58
51.71
General Services
35459.73
676.63
36136.36
40592.71
753.56
41346.27
%to Total
53.07
1.99
35.83
50.12
1.58
51.71
Grand Total
66820.04
34033.76
100853.80
80984.17
47557.85
128542.02
Note. The Sectoral Allocations arrived in the broad classification of Economic Services, Social

Budget at a Glance

Page | 11
Overview of budget 2012 -13

Sector-wise

allocation (Non-Plan & Plan)

R.E 2011-12
Non-Plan

Plan

(Continued)

B.E 2012-13
Total

Non Plan

Plan

Total

20977.05
26.49

23819.32
54.53

44796.37
36.46

26201.28
28.53

29204.25
54.05

55405.53
37.99

1510.95
1.91
2946.23
3.72
7956.90
10.05
4347.83
5.49
83.40
0.11
1386.92
1.75

2865.78
6.56
4344.75
9.95
11809.22
27.03
625.46
1.43
775.51
1.78
2354.63
5.39

4376.73
3.56
7290.98
5.93
19766.12
16.09
4973.29
4.05
858.91
0.70
3741.55
3.05

2321.13
2.53
3983.66
4.34
9122.20
9.93
5547.84
6.04
152.53
0.17
1802.37
1.96

3569.50
6.61
5469.92
10.12
15013.50
27.79
389.32
0.72
873.35
1.62
2636.47
4.88

5890.63
4.04
9453.58
6.48
24135.70
16.55
5937.16
4.07
1025.88
0.70
4438.84
3.04

6.25
0.01
2738.57
3.46
8997.42
11.36
1652.98
2.09
16.00
0.02
215.59
0.27
17.51
0.02
2995.40
3.78
171.31
0.22
2.09
0.00
1403.24
1.77
102.78
0.13

2.72
0.01
1041.25
2.38
19097.70
43.72
3546.99
8.12
131.85
0.30
583.26
1.34
25.70
0.06
2117.52
4.85
610.35
1.40
2300.00
5.27
3676.50
8.42
27.55
0.06

8.97
0.01
3779.82
3.08
28095.12
22.87
5199.97
4.23
147.85
0.12
798.85
0.65
43.21
0.04
5112.92
4.16
781.66
0.64
2302.09
1.87
5079.74
4.13
130.33
0.11

6.87
0.01
3264.68
3.56
22801.05
24.83
14111.81
15.37
38.10
0.04
348.83
0.38
19.24
0.02
3525.34
3.84
210.95
0.23
402.32
0.44
1709.93
1.86
68.08
0.07

5.60
0.01
1246.59
2.31
23489.65
43.47
4459.09
8.25
301.25
0.56
738.51
1.37
33.48
0.06
2364.92
4.38
415.97
0.77
1900.00
3.52
4876.44
9.03
127.55
0.24

12.47
0.01
4511.27
3.09
46290.70
31.74
18570.90
12.73
339.35
0.23
1087.34
0.75
52.72
0.04
5890.26
4.04
626.92
0.43
2302.32
1.58
6586.37
4.52
195.63
0.13

1960.70
4046.10
6006.80
1861.14
5881.15
2.48
9.26
4.89
2.03
10.88
350.87
114.75
465.62
387.25
108.55
0.44
0.26
0.38
0.42
0.20
108.95
1917.13
2026.08
118.06
2282.74
0.14
4.39
1.65
0.13
4.22
49204.54
764.95
49969.49
42821.68
1336.76
62.14
1.75
40.67
46.63
2.47
49204.54
764.95
49969.49
42821.68
1336.76
62.14
1.75
40.67
46.63
2.47
79179.01
43681.97
122860.98
91824.01
54030.66
Services and General Services are based on grouping of concerned HODs in the relevant Section

Budget at a Glance

7742.29
5.31
495.80
0.34
2400.80
1.65
44158.44
30.28
44158.44
30.28
145854.67

Page | 12

Overview of budget 2012 -13

Sector

wise allocations B.E 2012 -13(Continued)

CHART - 5

Rs. in Crores
General services
30.28

Economic services
37.99
Social services
31.74

Science Technology
and Environment
0.01

General Economic
Services
3.09

Agriculture And Allied


Services
4.04

Transport
3.04

Rural Development
6.48

Industry and Minerals


0.70
Energy
4.07

Economic Services

Irrigation and Flood Control


16.55

Welfare of SCs,STs,BCs
and Minorities
5.31
I & PR
0.13

Labour and
Employment
0.34

Social Security and Welfare


1.65

General Education
12.73

Urban Development
4.52
Sports and Youth Services
0.23

Housing
1.58
Water Supply & Sanitation
0.43

Medical
4.04

Budget at a Glance

Technical Education
0.75
Art and Culture
0.04

Social Services

Page | 13

Budget at a Glance

Page | 14

Analysis of Budget Trends (2006 to 2012)

Trends

in Revenue Receipts

TABLE-6
Particulars
Taxes & Duties
Percentage to Total
Share of Central Taxes and Duties etc.
State Taxes
Percentage to Total
Land Revenue
Taxes on Sales, Trade
State Excise
Others
Non-Tax Revenue
Percentage To Total
Grant-in-aid
Percentage to Total
Total

1
I
II
A
B
C
D
2
3.

CHART-6

45139.55
53398.71

33358.29

23926.20

35175.72

28794.05

Acts
07-08

Acts
08-09

Acts
09-10

Acts
10-11

Share of Central Taxes

R.E.
11-12

B.E.
12-13

17804.09
21964.91

12141.71

11183.64

15000.00

15236.75

10000.00
5000.00

66021.49

State Taxes

Acts
06-07

20000.00

Accounts 07-08
39977.69
73.84
11183.64
28794.05
51.38
144.39
19026.49
4040.69
5582.48
7064.13
13.05
7100.73
13.11
54142.55

TREND IN REVENUE RECEIPTS

70000.00
60000.00
50000.00
40000.00
30000.00
20000.00
10000.00
0.00

25000.00

Accounts 06-07
32792.20
74.11
8866.00
23926.20
54.85
113.50
15467.08
3436.63
4908.99
6487.83
14.66
4965.44
11.22
44245.47

11801.50

8866.00

0.00
Acts
06-07

Acts
07-08

Acts
08-09

Acts
09-10

Budget at a Glance

Acts
10-11

R.E.
11-12

B.E.
12-13

Page | 15

Analysis of Budget Trends (2006 to 2012)

Trends

in Revenue Receipts
Rs. in Crores

Accounts 08-09
45159.79
71.84
11801.50
33358.29
56.54
130.35
21851.66
5752.61
5623.67
9683.40
15.41
8015.26
12.75
62858.45

Accounts 09-10
47317.43
73.16
12141.71
35175.72
54.39
221.56
23640.22
5848.59
5465.35
7803.22
12.06
9557.70
14.78
64678.35

Accounts 10-11
60376.30
74.54
15236.75
45139.54
55.73
170.74
29144.85
8264.67
7559.29
10719.73
13.23
9900.28
12.22
80996.30

R.E 2011-12
71202.80
73.26
17804.09
53398.71
54.24
146.00
35999.60
9014.40
8238.71
12230.86
12.58
13760.68
14.16
97194.33

B.E 2012-13
87986.40
75.34
21964.91
66021.49
55.88
153.30
45000.00
10820.00
10048.19
13851.89
11.86
14948.67
12.80
116786.96
Rs. in Crores

TREND IN REVENUE RECEIPTS


16000.00
14000.00
12000.00
10000.00
8000.00
6000.00
4000.00
2000.00
0.00

13851.89

7803.22

7064.13

10719.73

9683.40
6487.83

Acts

16000.00
14000.00
12000.00
10000.00
8000.00
6000.00
4000.00
2000.00
0.00

12230.86

Non Tax Revenue

Acts

Acts

Acts

Acts 10-11

R.E.

B.E.

13760.68

Grant-in-aid

14948.68

9557.70
9900.28

7100.73
8015.26
4965.44

Acts
06-07

Acts
07-08

Acts
08-09

Acts
09-10

Budget at a Glance

Acts
10-11

R.E.
11-12

B.E.
12-13

Page | 16

Analysis of Budget Trends (2006 to 2012)

Trends

in Revenue Expenditure

TABLE 7

Rs. in Crores

Particulars
1
1.General
Services
a) Tax Collection
b) Administrative
Services
c) Others
2. Social Services
3. Economic
Services
4. Grants-in-aid
and Contribution
Total

Accts
06-07
2
15313.98

Accts
07-08
3
18170.23

Accts
08-09
4
18730.15

Accts
09-10
5
21391.68

Accts
10-11
6
26708.39

R.E
11-12
7
30242.08

B.E
12-13
8
33726.66

606.42
2702.21

621.96
4123.23

650.26
3593.34

722.49
4289.52

822.87
5317.90

1200.97
6086.86

1292.24
7058.34

12005.35
15369.33
10510.27

13425.04
18660.38
16904.11

14486.55
25004.50
17806.88

16379.67
25756.50
16213.40

20567.62
32314.35
19345.93

22954.25
40679.77
25123.17

25376.08
47275.31
31037.04

244.82

248.84

312.69

86.35

165.59

369.55

303.38

41438.40

53983.56

61854.22

63447.93

78534.26

96414.57

112342.39

CHART - 7

Rs. in Crores

TREND IN REVENUE EXPENDITURE

50000.00

47275.31

45000.00

40679.77

40000.00
33726.66

32314.35

35000.00

30242.08

30000.00
25004.50

26708.39

25756.50

31037.04

25000.00
20000.00
15000.00
10000.00
5000.00

18660.38

25123.17

18730.15
18170.23

15369.33
15313.98

16904.11

21391.68

17806.88

19345.93
16213.40

10510.27
244.82

303.38

248.84

312.69

86.35

165.59

369.55

2007-08

2008-09

2009-10

2010-11

R.E 2011-12

0.00
2006-07

General services

Social services

Budget at a Glance

Economic ervices

B.E 2012-13

Grant-in-aid

Page | 17

Analysis of Budget Trends (2006 to 2012)

Revenue

Account Surplus or Deficit

TABLE 8

Rs. in Crores

Year

Receipts

Expenditure

Surplus(+) / Deficit(-)

2006-07

44,245.47

41,438.40

2007-08

54,142.55

53,983.56

158.99

2008-09

62,858.45

61,854.22

1,004.23

2009-10

64,678.35

63,447.93

1,230.42

2010-11

80,996.30

78,534.26

2,462.04

2011-12 R.E

97,194.33

96,414.57

779.76

2012-13 B.E

1,16,786.96

1,12,342.39

4,444.57

CHART - 8

REVENUE ACCOUNTS SURPLUS / DEFICIT


TRENDS

2,807.07

Rs. in Crores

5,000.00
4,500.00

4,444.57

4,000.00
3,500.00
3,000.00

2,807.07

2,500.00

2,462.04

2,000.00
1,500.00

1,004.23

1,000.00

1,230.42
779.76

500.00
0.00
2006-07

158.99
2007-08

2008-09

2009-10

Budget at a Glance

2010-11

2011-12 R. E. 2012-13 B. E.

Page | 18
Analysis of Budget Trends (2006 to 2012)

Expenditure

on Capital Account

TABLE- 9

Rs. in Crores

Particulars

Accts
06-07

Accts
07-08

Accts
08-09

Accts
09-10

Accts
10-11

R.E
2011-12

B.E
2012-13

Welfare of SC, ST
and B.C

75.51

85.44

184.06

230.54

275.76

446.41

674.13

Agriculture and
allied activities

18.09

20.74

19.69

0.59

30.62

100.70

110.23

8,217.70

11,087.22

8,569.08

11239.25

9,074.91

1,0802.96

13,935.72

Irrigation and Flood


Control
Energy

16.00

10.00

0.36

10.00

21.56

58.78

34.25

Industry and
Minerals

33.22

118.07

3.29

4.00

12.75

18.32

18.32

Transport

889.70

866.48

1,092.74

1,299.74

1,058.31

1,924.83

2791.12

Others

653.78

585.98

497.24

1,008.94

649.28

1,614.05

2,409.03

9,904.00

12,773.93

10,366.46

13,793.05

11,123.19

14,966.05

19,972.80

Total

CHART 9

EXPENDITURE ON CAPITAL ACCOUNT

Rs. in Crores

25000
19,972.80

20000
15000
10000

12,773.93

11,123.19

10,366.46

9,904.00

14,966.05

13,793.05

5000
0
Accts
2006-07

Accts
2007-08

Accts
2008-09

Accts
2009-10

Budget at a Glance

Accts
2010-11

R.E.
2011-12

B.E.
2012-13

Page | 19
Analysis of Budget Trends (2006 to 2012)

Public

Debt Outstanding

TABLE - 10

Rs. in Crores

Years

Open
Market
Loans

Loans From
Central
Govt.

Loans from
Autonomous
bodies, etc.

Special
Securities
(Small
Savings) &
Provident
Fund, etc.
5

Percentage
of
GSDP

Total

2006-07

23,544.26

15,169.13

6,542.56

30,143.73

75,399.68

25.05

2007-08

29,186.36

15,125.69

7,082.84

31,084.07

82,478.96

22.61

2008-09

38,337.24

14,734.22

8,842.96

31,653.82

93,568.24

21.93

2009-10

51,622.94

14,807.50

9,281.86

33,630.39

1,09,342.69

22.30

2010-11

61,983.88

15,494.41

6,785.82

37,479.73

1,21,743.84

20.67

2011-12 R.E.

79,457.56

17,123.90

5,453.56

37,632.80

1,39,667.82

20.65

2012-13 B.E.

99,220.02

18,507.69

4,768.93

37,694.48

1,60,191.12

20.69

CHART - 10

Rs. in Crores

PUBLIC DEBT AS PERCENTAGE OF GSDP

30.00
25.05
25.00

22.61

21.93

22.30

08-09

09-10

20.67

20.65

10-11

11-12

20.69

20.00

15.00

10.00

5.00

0.00
06-07

07-08

Budget at a Glance

12-13

Page | 20
Analysis of Budget Trends (2006 to 2012)

Loans

from Central Government

The State Government is receiving Loans from the Government of


India for financing the expenditure both on Plan and Non-Plan
Schemes, Centrally sponsored schemes etc. Table and chart shows the
extent of the net borrowings by this Government from Government of
India.
TABLE - 11

Rs. in Crores
Loans
Received

Year
1
2006-07
2007-08
2008-09
2009-10
2010-11
2011-12 R.E
2012-13 B.E
CHART - 11

Loans
Repaid

Net
Borrowings

2
314.57
908.99
396.90
1,568.58

3
1,190.19
952.43
788.37
1,495.30

4
-875.62
-43.44
-391.47
73.28

2,244.05
2,503.05
2,257.35

1,557.14
873.56
873.56

686.91
1,629.49
1,383.79

Amount outstanding
at the end of the
year
5
15,169.13
15,125.69
14,732.22
14,807.50
15,494.41
17,123.90
18,507.69
Rs. in Crores

LOANS FROM CENTRAL GOVERNMENT

3000
2503.05

2500

2244.05

2000
1500

1568.58
1557.14
1190.19

952.43

1000
908.99

500
0

2257.35

314.57

06-07

07-08

1495.3

873.56

788.37

873.56

396.9

08-09

09-10

LOANS RECEIVED

Budget at a Glance

10-11

11-12

LOANS REPAID

12-13

Page | 21
Analysis of Budget Trends (2007 to 2012)

Government

Guarantees Outstanding

TABLE - 12

Rs. in Crores

ITEM

Accounts
2007-08

Accounts
2008-09

Accounts
2009-10

Accounts
2010-11

R.E
2011-12

Power

10,883

11,117

8,629

5,577

6,567

Others

5,987

5,637

6,627

6,062

3,481

16,870

16,754

15,256

11,639

10,048

48.41

37.87

28.18

18.52

15.53

Total
Percentage of Total
Revenue Receipts of last
preceding Year

CHART - 12

GOVERNMENT GUARANTEES OUTSTANDING

Rs. in Crores

18000
16000

16,870

16,754

14000

15,256

12000
11,639

10000

10,048

8000
6000
4000
2000
0
Accounts 2007-08

Accounts 2008-09

Accounts 2009-10

Budget at a Glance

Accounts 2010-11

R.E 2011-12

Page | 22
Allocation to Important Sectors in State Budget (2008-09 to 2012-13)

General

and Technical Education

TABLE 13

Rs. in Crores

Particulars

Accts
2008-09

Accts
2009-10

Accts
2010-11

R.E
2011-12

B.E
2012-13

1.Elementary Education
2.Secondary Education
3.Universal and Higher
Education
4.Adult Education
5.Language Development
6.Technical Education
7.General
Total

CHART - 13

3,355.30
2,291.17
1,119.78

3,366.74
3,142.57
1,227.11

5,269.82
4,428.52
1,845.81

7,133.62
6,105.24
2,442.32

8,013.00
7,007.48
2,687.84

13.30
18.90
172.12
44.91
7,015.48

13.47
22.17
453.82
52.25
8,278.13

39.49
24.96
645.96
65.24
12,319.80

44.47
35.12
752.85
84.55
16,598.17

46.89
33.92
989.09
83.66
18,862.27

REVENUE EXPENDITURE ON GENERAL


AND TECHNICAL EDUCATION

20,000.00

Rs. in Crores

18,862.27

18,000.00

16,598.17

16,000.00
14,000.00

12,319.80

12,000.00
10,000.00
8,000.00

8,278.13
7,015.48

6,000.00
4,000.00
2,000.00
0.00
Accts
2008-09

Accts
2009-10

Accts
2010-11

Budget at a Glance

R.E.
2011-12

B.E.
2012-13

Page | 23
Allocation to Important Sectors in State Budget (2008-09 to 2012-13)

Health

and Family Welfare

TABLE - 14

Rs. in Crores
Particulars

Accts
2008-09

Accts
2009-10

Accts
2010-11

R.E
2011-12

B.E
2012-13

Urban Health Services


Allopathy

1,323.54

1,676.72

2,029.90

225.40

2,468.00

47.30

54.20

72.50

111.84

121.17

362.46

396.89

448.68

662.23

724.73

26.74

28.83

36.26

53.91

59.02

Medical Education, Training And


Research

233.52

271.44

363.03

377.37

445.07

Public Health

311.80

329.15

401.73

551.34

626.79

80.78

43.29

97.09

307.38

337.68

Other Systems of Medicine


Rural Health Services
Allopathy
Other Systems of Medicine

General
Family Welfare
Total

CHART - 14

508.65

438.91

684.82

830.53

996.78

2,894.79

3,239.43

4,134.01

5,120.00

5,779.24

REVENUE EXPENDITURE ON MEDICAL,PUBLIC HEALTH


AND FAMILY WELFARE

Rs. in Crores

7,000.00
5,779.24

6,000.00

5,120.00

5,000.00

4,134.01

4,000.00
3,000.00

2,894.79

3,239.43

2,000.00
1,000.00
0.00
Accts 2008-09

Accts 2009-10

Accts 2010-11

Budget at a Glance

R.E. 2011-12

B.E. 2012-13

Page | 24
Allocation to Important Sectors in State Budget (2008-09 to 2012-13)

Water

Supply and Sanitation

TABLE - 15

Rs. in Crores
Particulars

Accts
2008-09

Accts
2009-10

Accts
2010-11

R.E.
2011-12

B.E.
2012-13

1. Rural Water Supply

1,072.67

790.88

620.91

691.66

605.80

2. Urban water Supply

194.39

302.96

550.90

405.37

617.96

93.73

173.37

22.13

182.33

130.28

1,360.79

1,267.21

1,193.94

1,287.59

1,354.04

3. Sewerage and Sanitation


Total

CHART - 15

EXPENDITURE ON WATER SUPPLY AND


SANITATION

Rs. In Crores

1,400.00
1,360.79

1,354.04

1,350.00
1,287.59

1,300.00
1,267.21
1,250.00
1,193.94

1,200.00
1,150.00
1,100.00
Accts
2008-09

Accts
2009-10

Accts 2010-11

Budget at a Glance

R.E 2011-12

B.E 2012-13

Page | 25
Allocation to Important Sectors in State Budget (2008-09 to 2012-13)

Power

Sector (APTRANSCO and APGENCO)

TABLE - 16

Rs. in Crores

YEAR

AMOUNT

Accounts 2008-09

3629.93

Accounts 2009-10

3222.40

Accounts 2010-11

4161.48

Revised Estimate 2011-12

4927.15

Budget Estimate 2012-13

5889.36

CHART - 16

Rs. In Crores

POWER SECTOR

7000.00

5889.36

6000.00

4927.15

5000.00
4000.00

4161.48
3629.93

3222.40

3000.00
2000.00
1000.00
0.00
Acts
08-09

Acts
09-10

Acts

10-11

Budget at a Glance

R.E.
11-12

B.E.
12-13

Page | 26
Allocation to Important Sectors in State Budget (2008-09 to 2012-13)

Irrigation

Sector

TABLE - 17

Rs. in Crores

Particulars

Accts
2008-09

Accts
2009-10

Accts
2010-11

R.E.
2011-12

B.E.
2012-13

11,560.20

15,291.41

14,151.99

17,019.88

20,654.74

722.66

993.39

1,109.83

2,236.14

2,880.62

12.80

7.89

35.57

54.95

1. Major & Medium


Irrigation
2.Minor Irrigation
3.C.A.D
4.Flood Control and
Drainage
Total

CHART - 17

313.10

391.18

12,608.76

16,683.87

11.27
330.67
15,603.76

338.65

430.36

19,630.25

24,020.67

Rs. in Crores

IRRIGATION

30000.00
24,020.67

25000.00
19,630.25

20000.00
16,683.87
15000.00

15,603.76

12,608.76

10000.00
5000.00
0.00
Accts 2008-09

Accts2009-10

Accts2010-11

Budget at a Glance

R.E.2011-12

B.E.2012-13

Page | 27
Allocation to Important Sectors in State Budget (2008-09 to 2012-13)

Welfare of S.C, S.T, B.C and other Social Security and Welfare Programmes
TABLE - 18

Rs In Crores

Particulars

Accts
2008-09

Accts
2009-10

Accts
2010-11

R.E.
2011-12

B.E.
2012-13

1,758.77

2,311.99

2,628.59

127.17

1,552.57

1,988.71

2,104.72

3,011.08

786.10

1,026.02

1,339.86

1.Welfare of Scheduled
Castes

1,408.29

1,208.31

2.Welfare of Scheduled
Tribes

684.82

762.03

1,078.32

1,170.83

631.03

625.93

5.Other social security and


Welfare Programs

2,035.37

2,404.28

2,876.65

2,954.79

3,867.42

Total

5,837.83

6,171.38

8,368.06

9,634.69

12,399.52

3.Welfare of Backward
Classes
4.Women and Child Welfare

CHART 18

957.83

SC,ST AND OTHER SECURITY AND WELFARE

14,000.00

Rs. in Crores
12,399.52

12,000.00
9,634.69

10,000.00

8,368.06

8,000.00
6,000.00

5,837.83

6,171.38

Accts
2008-09

Accts
2009-10

4,000.00
2,000.00
0.00
Accts 2010-11

Budget at a Glance

R.E.
2011-12

B.E.
2012-13

Page | 28
Details of Receipts and Expenditure (2006-07 to 2012-13)

An

Analysis of Revenue Receipts

TABLE -19
PARTICULARS

II
III

IV

VI

1
Share of central Taxes.(Income Tax,
Union Excise Duties Additional
Duties of Excise and Estate Duty)
Taxes on Income and Expenditure
Other Taxes on Income and Expenditure
Taxes on Property
Land Revenue
Stamps and Registration Fees
Taxes on Immovable Property other
than Agricultural Land
Taxes on Commodities
State Excise
Taxes on Sales, Trade etc.,
Taxes on Vehicles
Taxes on Goods and Passengers
Taxes and Duties on Electricity
Other Taxes and Duties
Non-Tax Revenue
Interest Receipts, Dividends
General Services
Social Services
Economic Services
Grants-in-aid and contributions
Total

ACCOUNTS
2006-07
2
8,86,600.00

ACCOUNTS
2007-08
3
11,18,364.00

31,220.66
31,220.66
3,00,440.87
11,350.27
2,86,538.48
2,552.12

35,572.15
35,572.15
33,32,070.32
14,438.90
3,08,605.85
9,025.57

20,60,958.65
3,43,662.75
15,46,707.96
1,36,473.59
4,125.08
15,104.97
14,884.30
6,48,783.32
2,27,857.26
2,03,700.21
24,942.85
1,92,283.00
4,96,543.90
44,24,547.40

25,11,762.77
4,04,068.74
19,02,648.96
1,60,379.87
8,028.97
19,536.23
17,100.00
7,06,413.33
3,53,729.40
98,777.60
19,400.67
2,34,505.66
7,10,072.49
54,14,255.06

Budget at a Glance

Page | 29
Details of Receipts and Expenditure (2006-07 to 2012-13)

An

Analysis of Revenue Receipts

(Continued)

ACCOUNTS
2008-09
4
11,80,150.00

ACCOUNTS
2009-10
5
12,14,171.00

ACCOUNTS
2010-11
6
15,23,675.00

R.E
2011-12
7
17,80,409.00

RS. In Lakhs
B.E
2012-13
8
21,96,491.00

37,446.23
37,446.23
3,14,138.86
13,034.93
2,93,099.11
8,004.82

43,035.69
43,035.69
2,92,268.67
22,156.49
2,63,863.29
6,248.89

49,032.75
49,032.75
4,11,131.51
17,073.95
3,83,357.41
10,700.15

64,800.00
64,800.00
4,38,260.00
14,600.00
4,14,000.00
9,660.00

71,280.00
71,280.00
5,28,361.00
15,330.00
4,96,800.00
16,231.00

29,84,243.90
5,75,260.52
21,85,166.35
1,80,061.96
1,587.72
21,854.16
20,313.19
9,68,340.48
3,50,620.55
3,13,387.65
45,798.99
2,58,533.29
8,01,525.63
62,85,845.10

31,82,266.57
5,84,859.27
23,64,022.17
1,99,530.23
1,027.92
15,925.90
16,901.08
7,80,322.03
4,87,429.48
-35,958.12
27,275.98
3,01,574.69
9,55,769.80
64,67,834.76

40,53,790.44
8,26,466.94
29,14,484.70
2,62,674.72
947.78
28,587.71
20,628.59
10,71,973.14
5,81,373.40
1,07,722.22
63,885.52
3,18,992.00
9,90,027.64
80,99,630.48

48,36,811.00
9,01,440.00
35,99,960.00
2,80,000.00
1,244.00
27,720.00
26,447.00
12,23,085.51
7,48,147.68
33,843.00
36,817.10
4,04,277.73
13,76,067.71
97,19,433.22

60,02,508.00
10,82,000.00
45,00,000.00
3,64,000.00
1,256.00
30,492.00
24,760.00
13,85,188.75
8,65,832.75
35,624.00
44,628.00
4,39,104.00
14,94,867.65
1,16,78,696.40

Budget at a Glance

Page | 30
Details of Receipts and Expenditure (2006-07 to 2012-13)

An

Analysis of Revenue Expenditure

TABLE - 20
PARTICULARS

ACCTS
06-07

1
I General services
Organs of state
Fiscal Services
Interest Payments and Servicing of Debt
Administrative Services
Pensions and Miscellaneous General Services
II Social Services
Education, Sports, Arts and Culture
General Education
Technical Education
Others
Health and Family Welfare
Medical and Health
Family Welfare
Water Supply and Sanitation, Housing and Urban Development
Water Supply and Sanitation
Housing
Urban Development
Welfare of Scheduled Castes, Scheduled Tribes and other Backward Classes
Labour and Labour Welfare
Social Welfare and Nutrition
Relief on Account of Natural Calamities
Others
Information broadcasting and others
III Economic Services
Agriculture and Allied Activities
Rural Development
Irrigation and Flood Control
Energy
Industry and Minerals
Transport
Science ,Technology and Environment
Others
IV Grants-in-aid/Contribution
Total

Budget at a Glance

2
15,31,397.59
36,064.45
60,641.55
7,49,378.12
2,70,221.35
4,15,092.12
15,36,932.74
6,03,561.62
5,64,955.30
20,228.23
18,378.09
1,85,392.62
1,49,447.61
35,945.01
2,63,741.10
1,02,707.09
53,753.79
1,07,280.22
1,87,093.80
9,255.79
2,78,975.73
71,020.74
2,07,954.99
8,910.08
10,51,026.81
1,43,812.18
2,44,595.48
3,17,655.51
1,60,111.72
23,210.50
1,13,424.98
723.03
47,493.41
24,482.69
41,43,839.83

ACCTS
07-08
3
18,17,023.37
36,656.79
62,196.23
7,96,583.05
4,12,323.08
5,09,264.22
18,66,038.04
6,60,482.92
6,20,916.06
20,607.68
18,959.18
2,43,905.53
2,04,240.42
39,665.11
3,79,006.64
1,29,925.00
90,907.26
1,58,174.38
2,52,568.45
15,935.09
2,99,617.39
31,629.51
2,67,987.88
14,522.02
16,90,410.81
2,07,467.93
3,00,054.18
4,65,862.76
4,59,874.21
52,336.35
1,52,726.76
942.30
51,146.32
24,884.19
53,98,356.41

Page | 31
Details of Receipts and Expenditure (2006-07 to 2012-13)

An

Analysis of Revenue Expenditure

ACCTS 08-09

ACCTS 09-10

ACCTS 10-11

(Continued)

R.E 2011-12

Rs. In Lakhs
B.E 2012-13

4
18,73,015.15
49,073.86
65,025.63
8,47,662.39
3,59,334.36
5,51,918.91
25,00,449.82
7,16,836.89
6,84,335.50
17,212.17
15,289.22
2,89,478.52
2,38,613.31
50,865.21
5,62,496.75
1,34,023.18
1,36,480.44
2,91,993.13
3,17,519.93

5
21,39,167.89
67,016.35
72,249.42
9,37,013.73
4,28,951.50
6,33,936.89
25,75,649.78
8,43,703.78
7,82,430.57
45,382.28
15,890.93
3,23,942.92
2,80,052.06
43,890.86
3,81,659.71
68,759.33
1,04,052.99
2,08,847.39
3,10,819.68

6
26,70,838.54
74,097.05
82,287.28
10,21,703.89
5,31,790.37
9,60,959.95
32,31,435.39
12,53,104.94
11,67,385.68
64,595.55
21,123.71
4,13,401.76
3,44,919.53
68,482.23
3,61,490.45
47,184.80
74,821.58
2,39,484.07
4,71,032.91

7
30,24,207.66
87,986.94
1,20,096.90
11,41,217.07
6,08,686.40
10,66,220.35
40,67,977.48
16,88,760.78
15,84,532.41
75,284.73
28,943.64
5,12,000.41
4,28,947.53
83,052.88
5,05,523.71
73,656.18
97,798.39
3,34,069.14
5,43,195.79

8
33,72,666.14
97,801.25
1,29,223.67
12,91,789.71
7,05,834.39
11,48,017.12
47,27,531.33
19,16,925.38
17,87,317.84
98,909.12
30,698.42
5,77,924.26
4,78,245.89
99,678.37
5,61,127.42
75,566.78
90,323.27
3,95,237.37
6,93,463.66

22,572.29
5,65,957.48
42,109.17
5,23,848.31
25,587.96
17,80,688.33
3,74,771.44
3,08,844.58
4,03,969.35
3,66,870.13
39,422.41
1,84,894.05
988.16
1,00,928.21
31,268.82
61,85,422.12

17,882.33
6,72,450.55
1,30,323.64
5,42,126.91
25,190.81
16,21,339.70
2,49,481.56
2,44,599.94
5,44,462.05
3,25,835.18
34,850.40
1,22,221.90
939.98
98,948.69
8,635.22
63,44,792.59

18,968.34
6,97,344.36
1,01,767.33
5,95,577.03
16,092.63
19,34,593.53
2,98,405.21
3,63,933.69
6,52,886.60
3,75,632.89
50,619.14
1,02,612.42
1,592.53
88,911.05
16,559.03
78,53,426.49

30,997.74
7,70,029.93
53,528.00
7,16,501.93
17,469.12
25,12,316.45
4,13,290.73
4,09,821.74
8,82,728.31
4,42,098.49
90,566.50
1,80,527.39
1,897.47
91,385.82
36,955.47
96,41,457.06

32,808.69
9,20,792.62
57,135.56
8,63,657.06
24,489.30
31,03,703.56
5,54,576.57
5,59,674.57
10,08,493.87
5,62,225.06
1,15,376.68
1,96,422.64
2,895.21
1,04,038.96
30,338.15
1,12,34,239.18

Budget at a Glance

Page | 32
Details of Receipts and Expenditure (2006-07 to 2012-13)

An

Analysis of Capital Expenditure

TABLE - 21
PARTICULARS

ACCTS 06-07

I General Services

34,422.25

Public Works

2,468.83

Other Administrative Services

31,953.42

II Social Services

16,382.01

Education Sports Art and Culture

7,787.98

Health and Family Welfare

676.80

Water Supply Sanitation Housing and Urban Development

300.48

Welfare of Scheduled Castes Scheduled Tribes and Other Backward


Classes
Others

7,550.63
66.12

III Economic Services

9,39,595.35

Agriculture and Allied Activities

1,809.42

Irrigation and Flood Control

8,21,770.12

Major and Medium Irrigation

7,59,978.62

Minor Irrigation

47,842.02

Others

13,979.48

Energy

1,600.00

Industry and Minerals

3,322.20

Transport

88,970.04

Others

22,123.57

Total

9,90,399.61

Budget at a Glance

Page | 33
Details of Receipts and Expenditure (2008-09 To 2011-12)

An

Analysis of Capital Expenditure

(Continued)
Rs. In Lakhs

ACCTS 07-08

ACCTS 08-09

ACCTS 09-10

ACCTS 10-11

R.E 2011-12

B.E 2012-13
8

3,577.66

5,835.20

9,153.17

10,836.10

17,796.74

38,691.99

2,633.78

3,542.88

5,495.90

4,228.98

7,939.00

15,573.00

943.88

2,292.32

3,657.27

6,607.12

9,857.74

23,118.99

28,389.34

32,433.61

63,944.05

60,926.71

1,09,726.45

1,71,101.63

12,623.90

7,919.18

4,235.39

5,363.77

17,092.29

42,565.21

4,316.29

3,011.81

4,010.07

1,767.97

3,400.00

12,900.00

2,728.62

1,854.51

30,883.65

23,993.02

26,241.00

13,537.00

8,544.18

18,406.40

23,053.75

27,575.92

44,641.20

67,413.21

176.35

1,241.71

1,761.19

2,226.03

18,351.96

34,686.21

12,45,426.36

9,98,377.05

13,06,207.98

10,40,556.26

13,69,081.45

17,87,486.42

2,074.48

1,969.48

58.13

3,062.21

10,070.00

11,022.69

11,08,722.06

8,56,907.54

11,23,924.71

9,07,490.59

10,80,296.49

13,93,572.79

10,21,076.83

7,76,260.46

10,17,486.32

8,05,943.57

8,90,462.59

11,27,018.89

60,682.57

58,957.60

77,193.99

79,353.32

1,65,291.10

2,32,772.50

26,962.66

21,689.48

29,244.40

22,193.70

24,542.80

33,781.40

1,000.00

36.15

1,000.00

2,155.74

5,878.27

3,424.77

11,806.72

329.26

400.00

1,275.00

1,831.50

1,831.50

86,648.30

1,09,274.06

1,29,974.49

1,05,830.54

1,92,482.52

2,79,112.00

35,174.80

29,860.56

50,850.65

20,742.18

78,522.67

98,522.67

12,77,393.36

10,36,645.86

13,79,305.20

11,12,319.07

14,96,604.64

19,97,280.04

Budget at a Glance

Vous aimerez peut-être aussi